Turnover/Revenue
79,212,876 GBP2023-01-01 ~ 2023-12-31
78,102,324 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-72,518,293 GBP2023-01-01 ~ 2023-12-31
-71,572,390 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,694,583 GBP2023-01-01 ~ 2023-12-31
6,529,934 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-53,153 GBP2023-01-01 ~ 2023-12-31
-30,407 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,532,023 GBP2023-01-01 ~ 2023-12-31
-7,478,636 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
690,091 GBP2023-01-01 ~ 2023-12-31
315,682 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,949,085 GBP2023-01-01 ~ 2023-12-31
74,854 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,093,037 GBP2023-01-01 ~ 2023-12-31
-569,762 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,935,765 GBP2023-12-31
3,960,874 GBP2022-12-31
Fixed Assets
3,950,765 GBP2023-12-31
3,975,874 GBP2022-12-31
Total Inventories
6,128,476 GBP2023-12-31
5,873,810 GBP2022-12-31
Debtors
12,845,011 GBP2023-12-31
12,707,890 GBP2022-12-31
Current assets - Investments
25,290,923 GBP2023-12-31
24,123,557 GBP2022-12-31
Cash at bank and in hand
1,198,452 GBP2023-12-31
1,668,848 GBP2022-12-31
Current Assets
45,462,862 GBP2023-12-31
44,374,105 GBP2022-12-31
Net Current Assets/Liabilities
26,798,788 GBP2023-12-31
25,610,642 GBP2022-12-31
Total Assets Less Current Liabilities
30,749,553 GBP2023-12-31
29,586,516 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,500,000 GBP2022-12-31
Net Assets/Liabilities
30,483,553 GBP2023-12-31
27,820,516 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Revaluation reserve
1,134,000 GBP2023-12-31
1,134,000 GBP2022-12-31
1,134,000 GBP2021-12-31
Retained earnings (accumulated losses)
29,299,553 GBP2023-12-31
26,636,516 GBP2022-12-31
29,306,278 GBP2021-12-31
Equity
30,483,553 GBP2023-12-31
27,820,516 GBP2022-12-31
30,490,278 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,093,037 GBP2023-01-01 ~ 2023-12-31
-569,762 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-430,000 GBP2023-01-01 ~ 2023-12-31
-2,100,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-430,000 GBP2023-01-01 ~ 2023-12-31
-2,100,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
90,651 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,696,602 GBP2023-01-01 ~ 2023-12-31
610,232 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
202,163 GBP2023-01-01 ~ 2023-12-31
47,619 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,934,834 GBP2023-01-01 ~ 2023-12-31
692,873 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
322023-01-01 ~ 2023-12-31
322022-01-01 ~ 2022-12-31
Average Number of Employees
352023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Director Remuneration
1,017,568 GBP2023-01-01 ~ 2023-12-31
17,568 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
21,540 GBP2023-01-01 ~ 2023-12-31
18,383 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
928,035 GBP2023-01-01 ~ 2023-12-31
14,222 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,890,680 GBP2023-12-31
4,890,680 GBP2022-12-31
Tools/Equipment for furniture and fittings
754,144 GBP2023-12-31
688,601 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,644,824 GBP2023-12-31
5,579,281 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,092,570 GBP2023-12-31
1,047,803 GBP2022-12-31
Tools/Equipment for furniture and fittings
616,489 GBP2023-12-31
570,604 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,709,059 GBP2023-12-31
1,618,407 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
44,767 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
45,885 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,652 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,798,110 GBP2023-12-31
3,842,877 GBP2022-12-31
Tools/Equipment for furniture and fittings
137,655 GBP2023-12-31
117,997 GBP2022-12-31
Trade Debtors/Trade Receivables
1,021,406 GBP2023-12-31
808,107 GBP2022-12-31
Other Debtors
11,656,506 GBP2023-12-31
11,753,424 GBP2022-12-31
Prepayments
136,700 GBP2023-12-31
137,042 GBP2022-12-31
Debtors
Current
12,845,011 GBP2023-12-31
12,707,890 GBP2022-12-31
Cash and Cash Equivalents
1,198,452 GBP2023-12-31
1,668,848 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,454,390 GBP2023-12-31
4,064,030 GBP2022-12-31
Trade Creditors/Trade Payables
10,177,755 GBP2023-12-31
8,142,879 GBP2022-12-31
Taxation/Social Security Payable
128,878 GBP2023-12-31
11,806 GBP2022-12-31
Other Creditors
3,892,414 GBP2023-12-31
4,946,803 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,500,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
266,000 GBP2023-12-31
266,000 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
50,000 shares2022-12-31
Other Remaining Borrowings
Non-current
1,500,000 GBP2022-12-31
Bank Overdrafts
Current
1,454,390 GBP2023-12-31
4,064,030 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
101,826 GBP2023-12-31
101,826 GBP2022-12-31
Between two and five year
407,304 GBP2023-12-31
407,304 GBP2022-12-31
More than five year
916,434 GBP2023-12-31
1,018,260 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,425,564 GBP2023-12-31
1,527,390 GBP2022-12-31